Company registration number SC257469 (Scotland)
MEARNS HEALTHCARE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
PAGES FOR FILING WITH REGISTRAR
MEARNS HEALTHCARE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
MEARNS HEALTHCARE LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2024
30 September 2024
- 1 -
30 September 2024
31 March 2023
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
4
375
12,808
Tangible assets
5
56,097
69,773
56,472
82,581
Current assets
Stocks
44,574
150,000
Debtors
6
423,639
232,064
Cash at bank and in hand
16,802
46,247
485,015
428,311
Creditors: amounts falling due within one year
7
(711,596)
(426,774)
Net current (liabilities)/assets
(226,581)
1,537
Total assets less current liabilities
(170,109)
84,118
Provisions for liabilities
-
0
(6,417)
Net (liabilities)/assets
(170,109)
77,701
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
(170,209)
77,601
Total equity
(170,109)
77,701

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial period ended 30 September 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the period in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

MEARNS HEALTHCARE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2024
30 September 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 17 October 2025 and are signed on its behalf by:
Mr M Nickkho-Amiry
Director
Company Registration No. SC257469
MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 3 -
1
Accounting policies
Company information

Mearns Healthcare Limited is a private company limited by shares incorporated in Scotland. The registered office is Norwood, 3 Beech Road, Lenzie, United Kingdom, G66 4HN.

1.1
Reporting period

The entity extended the reporting period from 31 March to 30 September to move closer in line with group and other related entities. The 18 month period reported to 30 September 2024 will therefore not wholly be comparable to future 12 month years.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.3
Going concern

At the balance sheet date, the company had net liabilities of £170,109. The directors have confirmed that they will continue to provide financial support to the company until such time that the financial position improves. The directors therefore consider it appropriate to prepare the financial statements on a going concern basis.true

1.4
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Website development
33% Straight line
1.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
25% Reducing balance
Plant and equipment
25% Straight line
Fixtures and fittings
25% Reducing balance
Motor vehicles
25% Reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 6 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the period was:

2024
2023
Number
Number
8
10
4
Intangible fixed assets
Goodwill
Website development
Total
£
£
£
Cost
At 1 April 2023
384,205
-
0
384,205
Additions
-
0
397
397
At 30 September 2024
384,205
397
384,602
Amortisation and impairment
At 1 April 2023
371,397
-
0
371,397
Amortisation charged for the period
12,808
22
12,830
At 30 September 2024
384,205
22
384,227
Carrying amount
At 30 September 2024
-
0
375
375
At 31 March 2023
12,808
-
0
12,808
MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 7 -
5
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2023
10,826
23,627
110,391
13,635
158,479
Additions
-
0
20,206
-
0
-
0
20,206
At 30 September 2024
10,826
43,833
110,391
13,635
178,685
Depreciation and impairment
At 1 April 2023
670
2,619
84,851
566
88,706
Depreciation charged in the period
3,808
15,595
9,577
4,902
33,882
At 30 September 2024
4,478
18,214
94,428
5,468
122,588
Carrying amount
At 30 September 2024
6,348
25,619
15,963
8,167
56,097
At 31 March 2023
10,156
21,008
25,540
13,069
69,773
6
Debtors
2024
2023
as restated
Amounts falling due within one year:
£
£
Trade debtors
108,906
279,176
Corporation tax recoverable
737
-
0
Amounts owed by group undertakings
212,516
-
0
Other debtors
101,480
(47,112)
423,639
232,064
7
Creditors: amounts falling due within one year
2024
2023
as restated
£
£
Trade creditors
261,090
150,145
Amounts owed to group undertakings
-
0
1,247
Corporation tax
17,231
21,397
Other taxation and social security
27,919
2,234
Other creditors
369,115
241,751
Accruals and deferred income
36,241
10,000
711,596
426,774
MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 8 -
8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
9
Contingent Asset

The implementation of a new computerised NHS system has resulted in delays and discrepancies in the recovery of prescription charge income by the company. The NHS has formally acknowledged the existence of these system-related issues and has confirmed that remedial action is ongoing to rectify the deficiencies and correct the errors identified.

 

The items being submitted each month do not match with the amounts reimbursed by the NHS. Whilst the volumes submitted are being acknowledged, the values reimbursed do not reconcile with the payments received. The company incurs the cost of purchasing these medicines and supplying them to patients in good faith on the understanding that it will be reimbursed correctly; however, this has not been the case. As the NHS does not provide a precise value for each unpaid item, the company has estimated the shortfall by applying the average ingredient cost to the number of items underpaid. The directors consider this methodology to provide the most reliable estimate of the income ultimately recoverable.

 

On this basis, the directors have determined that the value of prescription income subject to recovery amounted to £219,814 (2023: £73,104) at the balance sheet date. It remains the directors’ view that all prescriptions were administered in accordance with the required standards, and accordingly that the related income will be recovered in full. Resolution of this matter is anticipated by late 2025 or early 2026, at which point the directors expect settlement of the outstanding amounts by the NHS.

10
Prior period adjustment
Reconciliation of changes in equity
1 April
31 March
2022
2023
Notes
£
£
Adjustments to prior period
Reduction in accrued income
1
-
(118,000)
Tax adjustment
2
-
22,420
Total adjustments
-
(95,580)
Equity as previously reported
51,531
173,281
Equity as adjusted
51,531
77,701
Analysis of the effect upon equity
Profit and loss reserves
-
(95,580)
MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
10
Prior period adjustment
(Continued)
- 9 -
Reconciliation of changes in profit for the previous financial period
2023
Notes
£
Adjustments to prior period
Reduction in accrued income
1
(118,000)
Tax adjustment
2
22,420
Total adjustments
(95,580)
Profit as previously reported
121,750
Profit as adjusted
26,170
Notes to reconciliation
Reduction in accrued income

There are ongoing issues with the recovery of monies from the NHS. In the prior year, the company recognised accrued income of £118,000 as an estimate of the income that was due as at 31 March 2023. This should have been treated as a contingent asset therefore a prior period adjustment has been incorporated in these financial statements to remove this £118,000 of accrued income.

Tax adjustment

In the prior year, there was a tax charge of £27,323 recognised. As a result of the prior period adjustment to remove £118,000 of accrued income (as noted above), the tax charge for the year ended 31 March 2023 has been reduced by £22,420 via a prior period adjustment.

Additional information

The previously recognised £118,000 pertained to the shortfall of scripts paid by the NHS in comparison to the number submitted. The total script shortfall was then multiplied by the average prescription value to arrive at the accrued income for the period concerned. This differs from the methodology used in estimating the contingent asset which has been estimated by applying the average ingredient cost to the number of items underpaid. The directors consider this methodology to provide the most reliable estimate of the income ultimately recoverable.

 

 

11
Related party transactions

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Parent undertaking
-
1,247
Other related parties
368,578
241,165
2024
2023
Amounts due from related parties
£
£
Parent undertaking
212,547
-
Other related parties
50,550
-
MEARNS HEALTHCARE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 SEPTEMBER 2024
- 10 -
12
Parent company

The company is a subsidiary of West Coast Healthcare Limited, which is incorporated in Scotland. The registered office of the parent company is Norwood 3 Beech Road, Lenzie, Glasgow, G66 4HN.

 

The parent company has taken exemption from preparing consolidated financial statements.

13
Charges

Unity Trust Bank PLC has a floating charge covering all the property or undertaking of the company.

2024-09-302023-04-01falsefalsefalse17 October 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr M Nickkho-AmiryMr E M BrownSC2574692023-04-012024-09-30SC2574692024-09-30SC2574692023-03-31SC257469core:Goodwill2024-09-30SC257469core:ComputerSoftware2024-09-30SC257469core:Goodwill2023-03-31SC257469core:ComputerSoftware2023-03-31SC257469core:LeaseholdImprovements2024-09-30SC257469core:PlantMachinery2024-09-30SC257469core:FurnitureFittings2024-09-30SC257469core:MotorVehicles2024-09-30SC257469core:LeaseholdImprovements2023-03-31SC257469core:PlantMachinery2023-03-31SC257469core:FurnitureFittings2023-03-31SC257469core:MotorVehicles2023-03-31SC257469core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-30SC257469core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-31SC257469core:ShareCapital2024-09-30SC257469core:ShareCapital2023-03-31SC257469core:RetainedEarningsAccumulatedLosses2024-09-30SC257469core:RetainedEarningsAccumulatedLosses2023-03-31SC257469core:ShareCapitalOrdinaryShareClass12024-09-30SC257469core:ShareCapitalOrdinaryShareClass12023-03-31SC257469bus:Director12023-04-012024-09-30SC257469core:Goodwill2023-04-012024-09-30SC257469core:IntangibleAssetsOtherThanGoodwill2023-04-012024-09-30SC257469core:ComputerSoftware2023-04-012024-09-30SC257469core:LeaseholdImprovements2023-04-012024-09-30SC257469core:PlantMachinery2023-04-012024-09-30SC257469core:FurnitureFittings2023-04-012024-09-30SC257469core:MotorVehicles2023-04-012024-09-30SC2574692022-04-012023-03-31SC257469core:Goodwill2023-03-31SC257469core:ComputerSoftware2023-03-31SC2574692023-03-31SC257469core:Goodwillcore:ExternallyAcquiredIntangibleAssets2023-04-012024-09-30SC257469core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2023-04-012024-09-30SC257469core:ExternallyAcquiredIntangibleAssets2023-04-012024-09-30SC257469core:LeaseholdImprovements2023-03-31SC257469core:PlantMachinery2023-03-31SC257469core:FurnitureFittings2023-03-31SC257469core:MotorVehicles2023-03-31SC257469core:CurrentFinancialInstruments2024-09-30SC257469core:CurrentFinancialInstruments2023-03-31SC257469bus:OrdinaryShareClass12023-04-012024-09-30SC257469bus:OrdinaryShareClass12024-09-30SC257469bus:OrdinaryShareClass12023-03-31SC257469bus:PrivateLimitedCompanyLtd2023-04-012024-09-30SC257469bus:SmallCompaniesRegimeForAccounts2023-04-012024-09-30SC257469bus:FRS1022023-04-012024-09-30SC257469bus:AuditExemptWithAccountantsReport2023-04-012024-09-30SC257469bus:Director22023-04-012024-09-30SC257469bus:FullAccounts2023-04-012024-09-30xbrli:purexbrli:sharesiso4217:GBP